Keenan Music - Capital Budgeting Case Supplemental Calculations Wrial invertment Cont of Buidine Cont of Equiplem Toul intial tost of incetment Amual Reverues and Conte: Sales Rrvences: Gon Varacle fopenes Cohriedtesenes Dermeinten frepene \begin{tabular}{|c|c|c|c|c|} \hline \multicolumn{2}{|c|}{ Coat of morumem } & \multicolumn{2}{|c|}{\begin{tabular}{l} 5alvage Value under \\ the tar lises \end{tabular}} & Usehu ufe \\ \hline 3 & 340,000 & 3 & 100,000 & 78 \\ \hline 5 & 250,000 & 5 & 50,000 & 5 \\ \hline 3 & 090,000 & 3 & 150,000 & \\ \hline \end{tabular} Ketrowis oineunt Rase \begin{tabular}{|c|c|} \hline 3 & \\ \hline 5 & Ho,cos \\ \hline 3 & 100,000 \\ \hline 3 & \\ \hline \end{tabular} (Tewi frem Quenchas theles) 1 under the taicians? \begin{tabular}{|c|c|c|} \hline duldive & 5 & thonos \\ \hline feromen & is. & 4700900 \\ \hline \end{tabular} 2 Ahne-tas anh flow ralculation \begin{tabular}{|c|c|} \hline Solen & 859484 \\ \hline Cont Vartusle Ispenses & 250.000 \\ \hline - Cortribution Marcen & \\ \hline - Compriued tapensis & 100,000 \\ \hline - Deprediation Capenir & 36000 \\ \hline Pretar Net income & 25144 \\ \hline - income far trpenir & \\ \hline - ANerdar Nint income & 130at \\ \hline - Depreistion Copeser & 35000 \\ \hline - Atter tar cans flow & 245,413 \\ \hline \end{tabular} Market Vale Base Vilue Pretaxonh Hew Tuinomese/omoraie Ahmerconh llow \begin{tabular}{|c|c|c|c|} \hline 1 & now & 3 & 20.000 \\ \hline & sach & & 50000 \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline \end{tabular} 1 under the tarlien? Buling Eeverint iesatifis Sihelule if Caih flions. Genctid Market Vulu Ioperted Menter Vila 1 nose i as 000 topested Marki vilie A ris; becase NrV is lest than atere C No, because hiv is cetwer than zern D. NO, becrue NPV is less thin tero C. No, becave it a is less thas ierti a yo bechar ine he test thas the dicount rate A. Yrs. t. 40 Cont be deternithet A When the doceunt rate incleareh, NW decrein. C. When to decount rate increases, Now does fent thares Keenan Music - Capital Budgeting Case Supplemental Calculations Wrial invertment Cont of Buidine Cont of Equiplem Toul intial tost of incetment Amual Reverues and Conte: Sales Rrvences: Gon Varacle fopenes Cohriedtesenes Dermeinten frepene \begin{tabular}{|c|c|c|c|c|} \hline \multicolumn{2}{|c|}{ Coat of morumem } & \multicolumn{2}{|c|}{\begin{tabular}{l} 5alvage Value under \\ the tar lises \end{tabular}} & Usehu ufe \\ \hline 3 & 340,000 & 3 & 100,000 & 78 \\ \hline 5 & 250,000 & 5 & 50,000 & 5 \\ \hline 3 & 090,000 & 3 & 150,000 & \\ \hline \end{tabular} Ketrowis oineunt Rase \begin{tabular}{|c|c|} \hline 3 & \\ \hline 5 & Ho,cos \\ \hline 3 & 100,000 \\ \hline 3 & \\ \hline \end{tabular} (Tewi frem Quenchas theles) 1 under the taicians? \begin{tabular}{|c|c|c|} \hline duldive & 5 & thonos \\ \hline feromen & is. & 4700900 \\ \hline \end{tabular} 2 Ahne-tas anh flow ralculation \begin{tabular}{|c|c|} \hline Solen & 859484 \\ \hline Cont Vartusle Ispenses & 250.000 \\ \hline - Cortribution Marcen & \\ \hline - Compriued tapensis & 100,000 \\ \hline - Deprediation Capenir & 36000 \\ \hline Pretar Net income & 25144 \\ \hline - income far trpenir & \\ \hline - ANerdar Nint income & 130at \\ \hline - Depreistion Copeser & 35000 \\ \hline - Atter tar cans flow & 245,413 \\ \hline \end{tabular} Market Vale Base Vilue Pretaxonh Hew Tuinomese/omoraie Ahmerconh llow \begin{tabular}{|c|c|c|c|} \hline 1 & now & 3 & 20.000 \\ \hline & sach & & 50000 \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline & & & \\ \hline \end{tabular} 1 under the tarlien? Buling Eeverint iesatifis Sihelule if Caih flions. Genctid Market Vulu Ioperted Menter Vila 1 nose i as 000 topested Marki vilie A ris; becase NrV is lest than atere C No, because hiv is cetwer than zern D. NO, becrue NPV is less thin tero C. No, becave it a is less thas ierti a yo bechar ine he test thas the dicount rate A. Yrs. t. 40 Cont be deternithet A When the doceunt rate incleareh, NW decrein. C. When to decount rate increases, Now does fent thares